As of 2024-09-14, the Intrinsic Value of Westshore Terminals Investment Corp (WTE.TO) is
30.78 CAD. This WTE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.51 CAD, the upside of Westshore Terminals Investment Corp is
%.
The range of the Intrinsic Value is 20.49 - 58.22 CAD
30.78 CAD
Intrinsic Value
WTE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.49 - 58.22 |
30.78 |
30.9% |
| DCF (Growth 10y) |
19.72 - 50.85 |
28.30 |
20.4% |
| DCF (EBITDA 5y) |
10.30 - 14.21 |
12.35 |
-47.5% |
| DCF (EBITDA 10y) |
13.16 - 17.93 |
15.51 |
-34.0% |
| Fair Value |
9.07 - 9.07 |
9.07 |
-61.41% |
| P/E |
17.05 - 23.54 |
20.15 |
-14.3% |
| EV/EBITDA |
6.97 - 16.16 |
10.07 |
-57.2% |
| EPV |
13.52 - 21.20 |
17.36 |
-26.2% |
| DDM - Stable |
15.57 - 50.33 |
32.95 |
40.2% |
| DDM - Multi |
18.88 - 42.19 |
25.54 |
8.6% |
WTE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,452.21 |
| Beta |
0.87 |
| Outstanding shares (mil) |
61.77 |
| Enterprise Value (mil) |
1,782.35 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.36% |
| Cost of Debt |
4.25% |
| WACC |
6.67% |